Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Grand Prairie at 820 Kitty Hawk Ln, Grand Prairie, TX, 75051 uses $92,820 cash to close to unlock $52/yr annual cash flow and $4/mo monthly cash flow. Total monthly income runs $2,220/mo, and a $1,370/mo payment keeps the spread at $4/mo. Purchase price stands at $280,000, and rental yield measures 9.51% with $2,220/mo rent. Return on cash invested shows 19.97% in year one, and 5% annual appreciation builds toward $77,359 over five years. Five-year ROI reaches 105.44% and total cumulative return in cash records $97,869. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,220/mo property income covering a $1,370/mo payment rather than investor’s personal income.
Single Family
Built in 2004
4,791 sqft lot
$N/A/sqft
$225 monthly HOA
Neighborhood data shown for ZIP Code: 75051, Grand Prairie, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,179 (100%) |
| Owner Occupied HU | 6,325 (48.0%) |
| Renter Occupied HU | 6,047 (45.9%) |
| Vacant Housing Units | 807 ( 6.1%) |
| Median Home Value | $228,777 |
| Average Home Value | $275,430 |
Residential
13,320
Single Family
9,857
Multi-Family
3,463
Businesses
1,218
Date | Event | Price |
|---|---|---|
| 2024-10-03 | Listed for sale | $280,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-17 | $905.92 | -60.84% | $217,500 | N/A |
| 2022-10-17 | $2313.21 | 1.27% | $217,500 | 15.03% |
| 2021-10-17 | $2284.09 | 1.93% | $189,080 | 17.40% |
Listed by: Annie Sovereign • Worth Clark Realty
Mls Name: NTREIS
Mls ID: #20742880
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
